PBT
120.34
81.20
58.54
43.49
29.50
15.83
9.37
6.08
Adjustment
128.18
78.75
50.59
28.31
18.96
13.89
5.75
4.38
Changes in Working Capital
-431.51
-129.94
-42.45
-39.91
-56.19
-19.63
-10.27
-16.11
Cash after chg. in Working capital
-182.99
30.01
66.68
31.89
-7.73
10.08
4.86
-5.65
Interest Paid
-71.44
-36.31
-26.80
-14.05
-9.52
-6.96
-3.42
-2.57
Tax Paid
-10.95
-13.16
-3.04
-3.80
-1.02
-0.86
-0.25
-0.19
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00